DDM Analysis: PERSISTENT.BO

Valuation Snapshot

Stable Growth	$3,752.14 - $21,219.01	$7,102.00
Multi-Stage	$2,185.86 - $2,389.72	$2,285.93
Blended Fair Value	$4,693.96
Current Price	$4,822.50
Upside	-2.67%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	28.74%	23.44%	29.47	26.17	19.10	12.73	6.86	8.33	5.65	5.12	3.08	6.66
YoY Growth	-	-	12.65%	37.01%	50.00%	85.71%	-17.73%	47.55%	10.21%	66.62%	-53.82%	85.59%
Dividend Yield	-	-	0.49%	0.58%	0.76%	0.75%	0.47%	2.62%	1.83%	1.26%	0.90%	1.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,651.56
(-) Cash Dividends Paid (M)	5,434.02
(=) Cash Retained (M)	11,217.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,330.31	2,081.45	1,248.87
Cash Retained (M)	11,217.54	11,217.54	11,217.54
(-) Cash Required (M)	-3,330.31	-2,081.45	-1,248.87
(=) Excess Retained (M)	7,887.23	9,136.10	9,968.67
(/) Shares Outstanding (M)	156.07	156.07	156.07
(=) Excess Retained per Share	50.54	58.54	63.87
LTM Dividend per Share	34.82	34.82	34.82
(+) Excess Retained per Share	50.54	58.54	63.87
(=) Adjusted Dividend	85.36	93.36	98.69
WACC / Discount Rate	7.90%	7.90%	7.90%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,752.14	$7,102.00	$21,219.01
Upside / Downside	-22.20%	47.27%	340.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,651.56	17,733.91	18,886.62	20,114.25	21,421.67	22,814.08	23,498.50
Payout Ratio	32.63%	44.11%	55.58%	67.05%	78.53%	90.00%	92.50%
Projected Dividends (M)	5,434.02	7,821.89	10,497.22	13,487.30	16,821.74	20,532.67	21,736.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.90%	7.90%	7.90%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,181.14	7,249.20	7,317.27
Year 2 PV (M)	8,847.84	9,016.37	9,186.49
Year 3 PV (M)	10,436.85	10,736.46	11,041.74
Year 4 PV (M)	11,950.80	12,410.39	12,883.11
Year 5 PV (M)	13,392.23	14,039.08	14,710.69
PV of Terminal Value (M)	289,330.99	303,305.79	317,815.43
Equity Value (M)	341,139.85	356,757.29	372,954.73
Shares Outstanding (M)	156.07	156.07	156.07
Fair Value	$2,185.86	$2,285.93	$2,389.72
Upside / Downside	-54.67%	-52.60%	-50.45%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Persistent Systems Limited (PERSISTENT.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener